Shandong New Beiyang Information Technology Co., Ltd.

Sümbol: 002376.SZ

SHZ

6.2

CNY

Turuhind täna

107.4058
P/E suhe
4.9675
PEG suhe
4.16B
MRK Cap
0.02%
DIV tootlus

Shandong New Beiyang Information Technology Co., Ltd. (002376-SZ) Finantsaruanded

Q: Mis on ettevõtte kasumimarginaal?

Ettevõtte kasumimarginaal on .

Download

Aastane Quarterly

Lineaarne Log

Diagrammil näete Shandong New Beiyang Information Technology Co., Ltd. (002376.SZ) vaikimisi numbreid dünaamikates. Companys revenue näitab keskmist 1331.389 M, mis on 0.173 % gowth. Kogu perioodi keskmine brutokasum on 531.694 M, mis on 0.130 %. Keskmine brutokasumi suhtarv on 0.431 %. Ettevõtte eelmise aasta tulemuse puhaskasv on -13.010 %, mis on võrdne 0.523 % % keskmiselt kogu ettevõtte ajaloo jooksul.,

Aastane Quarterly

10Y 20Y 30Y 40Y

Bilanss

Sukeldudes Shandong New Beiyang Information Technology Co., Ltd. fiskaalkäiguteele, täheldame keskmist varade kasvu. See määr on huvitaval kombel , mis kajastab nii ettevõtte kõrg- kui ka madalseisusid. Kui võrrelda kvartalite lõikes, siis kohandub see näitaja 0. Kui vaadata tagasi möödunud aastale, siis on varade kogumuutus -0.075. Käibevara valdkonnas on 002376.SZ aruandlusvaluutas 2267.35. Märkimisväärne osa neist varadest, täpsemalt 734.71, hoitakse sularahas ja lühiajalistes investeeringutes. See segment näitab eelmise aasta andmetega võrreldes muutust -0.203%. Ettevõtte pikaajalised investeeringud, kuigi need ei ole tema fookuses, seisavad 960.604, kui neid on, aruandlusvaluutas. See näitab erinevust 3.268% võrreldes eelmise aruandeperioodiga, mis kajastab ettevõtte strateegilisi muutusi. Ettevõtte võlaprofiil näitab, et ettevõtte pikaajaline koguvõlg on 817.603 aruandlusvaluutas. See näitaja tähendab, et aastane muutus on -0.224%. Aktsionäride väärtus, mida näitab aktsionäride kogu omakapital, on hinnatud 3174.184 aruandlusvaluutas. Selle aspekti aastane muutus on -0.040%. Kui süveneda ettevõtte finantsnäitajatesse, ilmneb täiendavaid üksikasju. Netovõlad on hinnatud 717.215, varude hind on 723.88 ja firmaväärtus 319.83, kui see on olemas. Kogu immateriaalne vara, kui see on olemas, hinnatakse 183.77. Kontovõlad ja lühiajalised võlad on vastavalt 443.6 ja 450.05. Koguvõlg on 1267.65, netovõlg on 543.17. Muud lühiajalised kohustused moodustavad 6.19, mis lisandub kohustuste kogusummale 1988.32. Lõpuks hinnatakse viidatud aktsia 0, kui see on olemas.

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006
balance-sheet.row.cash-and-short-term-investments	2708.05	734.7	921.7	901.2	917.1	1571.1	851.1	706.5	555.9	763.2	521.8	431.7	528.1	677.4	805.6	122.8	47.7	60.7	19.6
balance-sheet.row.short-term-investments	170.65	10.2	79	10	1	10.2	-68.2	-56.3	-54.7	-57.2	-55.9	0	0	0	0	0	0	0	0
balance-sheet.row.net-receivables	2949.97	717.2	872.2	1089.9	965.1	942.9	863.4	598.3	681.1	517.8	541.3	509.7	358.6	226.7	143.5	80.4	61.7	44.8	30.2
balance-sheet.row.inventory	3085.8	723.9	839.5	998.8	660.9	682.1	540.9	460.7	412.6	274.8	185.3	184.4	83.7	73.1	56	32.5	33.4	33.4	31.4
balance-sheet.row.other-current-assets	375.98	91.5	152.6	387.5	236.2	106.6	113.8	191.3	273.5	16.3	1.3	100	-17.4	-9.5	-6.2	-2.9	-1.8	-1.9	-1.1
balance-sheet.row.total-current-assets	9119.8	2267.3	2785.9	3377.4	2779.3	3302.7	2369.2	1956.8	1923.1	1572.1	1249.7	1225.7	953	967.7	998.9	232.9	141	137	80.1
balance-sheet.row.property-plant-equipment-net	5912.2	1468	1507.1	1492	1459.4	1281.1	1085.2	995.7	962.5	778.1	761.2	763.2	535.1	356.9	193	107.5	60.1	55.6	61.6
balance-sheet.row.goodwill	1279.32	319.8	319.8	337.4	340	342.4	342.4	356.6	358.8	410.1	432.8	113.9	0	0	0	0	0	0	0
balance-sheet.row.intangible-assets	735.49	183.8	188.4	186.9	190.6	199	206.3	140	152.2	151.5	142.6	114.6	89.2	90	92	94	48.6	5.5	8.8
balance-sheet.row.goodwill-and-intangible-assets	2014.8	503.6	508.3	524.4	530.6	541.4	548.7	496.7	511.1	561.7	575.4	228.5	89.2	90	92	94	48.6	5.5	8.8
balance-sheet.row.long-term-investments	3647.21	960.6	930.2	831.9	719.3	606.1	620.4	552.2	478.3	150.1	146.2	0	0	0	0	0	0	0	0
balance-sheet.row.tax-assets	157.53	43.5	37.6	34.3	25	18.3	18.8	16.5	16.7	15.6	10.7	6.5	4.4	6.3	3.9	2.8	2.6	2	1.2
balance-sheet.row.other-non-current-assets	754.59	173	83.2	174	406.4	218	43.5	36.7	9.9	9	0.9	141.4	124.9	104.7	91.9	91.8	84.2	76	65.8
balance-sheet.row.total-non-current-assets	12486.32	3148.7	3066.3	3056.6	3140.8	2665	2316.6	2097.8	1978.6	1514.4	1494.4	1139.7	753.6	557.8	380.8	296.1	195.5	139.2	137.4
balance-sheet.row.other-assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-assets	21606.12	5416.1	5852.3	6434.1	5920.1	5967.6	4685.8	4054.6	3901.7	3086.6	2744	2365.4	1706.6	1525.5	1379.7	529	336.5	276.2	217.6
balance-sheet.row.account-payables	1668.22	443.6	400	783.2	534.3	511.9	381.9	364.3	344.4	262	193.1	240.9	131.8	94.5	79.8	51.6	37.7	33.9	29.5
balance-sheet.row.short-term-debt	2047.24	450.1	840	660.7	324.7	528.7	573.8	588.8	553.2	244.1	124.3	144.9	32	32	32	59.5	68	52	42.3
balance-sheet.row.tax-payables	58.54	15.6	22.6	29.3	30.7	36.1	27.9	23	30.4	17.4	13.2	22.9	22.5	19.9	10	10.6	10.3	4.1	2.4
balance-sheet.row.long-term-debt-total	3282.34	817.6	792.7	815.8	781.9	688.6	0.1	0.2	0.3	70.4	67.5	75.2	20.7	20.8	23.9	96	1	1	1
Deferred Revenue Non Current	273.52	72.2	53.1	56.2	51.8	53.9	32.2	33.4	33.2	34.1	39.1	18.5	0	0	0	0	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	10.16	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	18.26	6.2	151.7	4.6	6	87.4	189.6	45.3	41.9	35.3	34	4.2	1.6	2.2	3.1	1.5	0.8	0.9	2
balance-sheet.row.total-non-current-liabilities	3566.02	892.8	847.2	872.8	834.9	744	33.9	35.7	36	172	179.5	130.7	52.3	56.6	63.5	96	1	1	1
balance-sheet.row.other-liabilities	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.capital-lease-obligations	26.4	5	7.8	4.3	7.3	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-liab	8037.12	1988.3	2280.2	2572.8	2009.8	2100	1207.1	1171.7	1234.7	982.5	743.8	715.5	269.2	234.6	209	260.8	131.2	94.8	85.9
balance-sheet.row.preferred-stock	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.common-stock	2600.62	648.5	655.2	665.7	665.7	665.7	665.7	631.5	631.5	600	600	600	300	300	150	112	112	112	90
balance-sheet.row.retained-earnings	4531.51	1137.9	1232.2	1401.2	1446	1422.8	1271.8	1057.1	919.1	812.6	746.2	524.1	386.7	271.2	176.3	110.6	55.2	43	29.6
balance-sheet.row.accumulated-other-comprehensive-income-loss	2225.92	178.9	496.2	533	508.5	485.3	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-total-stockholders-equity	3230.69	1208.8	923.5	976.5	993.6	993.5	1261	887.7	853.1	497.2	476.4	453.1	723.4	693.5	819.7	41.8	34.8	25.8	12.1
balance-sheet.row.total-stockholders-equity	12588.74	3174.2	3307.1	3576.4	3613.8	3567.3	3198.5	2576.3	2403.7	1909.9	1822.6	1577.2	1410.1	1264.7	1146.1	264.4	202	180.8	131.6
balance-sheet.row.total-liabilities-and-stockholders-equity	21606.12	5416.1	5852.3	6434.1	5920.1	5967.6	4685.8	4054.6	3901.7	3086.6	2744	2365.4	1706.6	1525.5	1379.7	529	336.5	276.2	217.6
balance-sheet.row.minority-interest	980.26	253.6	265	284.8	296.5	300.3	280.2	306.6	263.2	194.2	177.6	72.7	27.3	26.2	24.7	3.8	3.4	0.6	0.1
balance-sheet.row.total-equity	13569	3427.8	3572.1	3861.3	3910.2	3867.6	3478.7	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	21606.12	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	3817.85	970.8	877.5	841.9	720.3	616.3	552.2	495.8	423.7	92.9	90.3	113.8	102.6	86.2	73.2	78.2	73	65.5	62.4
balance-sheet.row.total-debt	5329.58	1267.7	1632.7	1476.5	1106.6	1217.3	573.9	589	553.5	314.5	191.8	220.1	52.7	52.8	55.9	155.5	69	53	43.3
balance-sheet.row.net-debt	2792.17	543.2	711	585.2	190.6	-343.6	-277.2	-117.5	-2.4	-448.7	-329.9	-211.5	-475.3	-624.6	-749.7	32.7	21.3	-7.7	23.6

Rahavoogude aruanne

Shandong New Beiyang Information Technology Co., Ltd. finantsmaastikul on viimase perioodi jooksul toimunud märkimisväärne muutus vabas rahavoos, mis näitab 6.215 nihet. Ettevõte laiendas hiljuti oma aktsiakapitali, emiteerides 63.68, mis tähistab -1.027 erinevust võrreldes eelmise aastaga. Ettevõtte investeerimistegevuse tulemusel kasutas ettevõte netosularaha, mis aruandlusvaluutas oli 123471019.000. See on 4.995 nihkumine võrreldes eelmise aastaga. Samal perioodil registreeris ettevõte 140.15, -6.97, -720.57, mis on olulised ettevõtte investeerimis-ja tagasimaksestrateegiate mõistmiseks. Ettevõtte finantseerimistegevuse tulemusel kasutas ettevõte netorahavahendeid 0.000, kusjuures erinevus võrreldes eelmise aastaga oli 0.000. Lisaks eraldas ettevõte -178.2 aktsionäridele dividendide maksmiseks. Samal ajal tegi ta muid finantsmanöövreid, millele viidatakse kui 725.51, mis samuti mõjutasid oluliselt tema rahavooge sel perioodil. Need komponendid koos annavad tervikliku pildi ettevõtte finantsseisundist ja strateegilisest lähenemisest rahavoogude juhtimisele.

common:word.in-mln USD Growth	TTM	2021	2019	2017	2015	2013	2011	2009	2007
cash-flows.row.net-income	36.99	-1.6	180.6	242.4	386.6	414.9	348.7	292.2	201.4	334.4	235.7	207.5	165.7	114.1	86.1	60.6	47.6	30.1
cash-flows.row.depreciation-and-amortization	120.56	140.2	124.1	92.6	93	76.6	68.9	53.9	48.3	41.7	22.5	16.6	19.6	14.6	5.6	5.2	5.1	2.3
cash-flows.row.deferred-income-tax	0	-2.7	-9.6	-6.9	0.3	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.stock-based-compensation	0	1.9	1.5	6.9	-0.3	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.change-in-working-capital	208.01	-70.9	-435	-114.9	-51.1	-311.8	26.7	-225.4	-14.4	-37.1	-192.1	-106	-74.9	-42.9	16.1	0.1	-12.8	0
cash-flows.row.account-receivables	106.98	241.2	-225.7	-53.2	-37.7	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	103.27	145.3	-344	13.8	-156.1	-73.2	-51.1	-138.6	-90.6	45.3	-85.8	-10.7	-17.2	-13	0.9	0	-2	0
cash-flows.row.account-payables	0	-454.7	144.4	-68.5	142.4	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-working-capital	-2.24	-2.7	-9.6	-6.9	0.3	-238.6	77.8	-86.8	76.2	-82.4	-106.2	-95.3	-57.8	-30	15.2	0	-10.8	0
cash-flows.row.other-non-cash-items	-28.44	24.7	-7.5	-54.8	-89.7	-9.7	-21.7	62.2	52.4	-161.4	-7.7	-14.5	-10.8	-3.9	-3.4	-3.8	-4.6	-32.3
cash-flows.row.net-cash-provided-by-operating-activities	337.13	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.investments-in-property-plant-an-equipment	-69.4	-155.3	-124.1	-156.8	-332.1	-198	-142.5	-251.1	-104.8	-77.3	-92.2	-202.1	-184.6	-77	-93.6	-53.8	-9.9	-11.7
cash-flows.row.acquisitions-net	0.31	0.4	0.1	0	0	-2.9	1	0.1	0.2	0.2	-108.9	0	184.6	0	93.6	53.8	0	11.7
cash-flows.row.purchases-of-investments	-245.01	-404	-127.8	-356.7	-283.4	-537.4	-373.6	-454.6	-12	-27.6	-200	0	-6.1	0	-9.1	-7	0	-1.4
cash-flows.row.sales-maturities-of-investments	262.43	689.3	142.4	475.5	347.2	526.7	385.1	70.8	8.5	140.6	120.4	11.7	14	11.1	11	11.7	8.5	10
cash-flows.row.other-investing-activites	-35.65	-7	130	-432.2	137.2	-14.7	81.4	-189.6	-16.3	45.1	0	0.1	-184.6	2.5	-93.6	-53.8	0	-11.7
cash-flows.row.net-cash-used-for-investing-activites	-81.65	123.5	20.6	-470.1	-131.1	-226.4	-48.5	-824.4	-124.5	80.9	-280.7	-190.3	-176.6	-63.5	-91.7	-49.1	-1.4	-3.2
cash-flows.row.debt-repayment	-532.97	-720.6	-329.6	-393.2	-662.5	-701	-514.1	-522.6	-278.2	-144.9	-43.1	-32.1	-35.1	-115.6	-80.5	-67	-44.3	-35.4
cash-flows.row.common-stock-issued	0	63.7	17	-1.9	-3.1	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.common-stock-repurchased	0	-63.7	-17	1.9	3.1	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.dividends-paid	-128.08	-178.2	-192.2	-150.2	-153.9	-159.6	-150.8	-111	-74.4	-73.5	-63.4	-60.8	-46.4	-33.4	-24.5	-44	-29.8	-14
cash-flows.row.other-financing-activites	41.35	725.5	594.4	217.4	1386.7	978.1	487	1044.2	398.5	59.9	212	31	31.4	814.1	167	85.4	81.6	42
cash-flows.row.net-cash-used-provided-by-financing-activities	-607.24	-173.3	72.6	-326	570.2	117.4	-177.9	410.7	45.9	-158.6	105.5	-62	-50.1	665.1	62	-25.6	7.5	-7.4
cash-flows.row.effect-of-forex-changes-on-cash	17.48	15	-11.9	-18.3	4.3	6.3	-14.9	8.3	8.7	-0.5	-0.7	-0.7	-1.1	-0.7	0.5	-0.4	-0.2	-0.3
cash-flows.row.net-change-in-cash	-334.28	56.6	-64.5	-649.1	782.2	67.5	181.3	-222.5	217.9	99.3	-117.5	-149.3	-128.3	682.8	75.1	-13	41.1	6.7
cash-flows.row.cash-at-end-of-period	2364.85	879.3	822.6	887.1	1536.2	754	686.6	505.3	727.8	509.9	410.6	528.1	677.4	805.6	122.8	47.7	60.7	19.6
cash-flows.row.cash-at-beginning-of-period	2699.14	822.6	887.1	1536.2	754	686.6	505.3	727.8	509.9	410.6	528.1	677.4	805.6	122.8	47.7	60.7	19.6	12.9
cash-flows.row.operating-cash-flow	337.13	91.4	-145.8	165.4	338.7	170.1	422.7	182.9	287.7	177.5	58.5	103.6	99.5	81.8	104.4	62.1	35.2	17.5
cash-flows.row.capital-expenditure	-69.4	-155.3	-124.1	-156.8	-332.1	-198	-142.5	-251.1	-104.8	-77.3	-92.2	-202.1	-184.6	-77	-93.6	-53.8	-9.9	-11.7
cash-flows.row.free-cash-flow	267.73	-63.9	-269.9	8.6	6.7	-27.9	280.2	-68.1	182.8	100.2	-33.8	-98.5	-85.1	4.9	10.8	8.3	25.3	5.8

Kasumiaruande rida

Shandong New Beiyang Information Technology Co., Ltd. tulud muutusid võrreldes eelmise perioodiga -0.038%. 002376.SZ brutokasum on teatatud 673.5. Ettevõtte tegevuskulud on 681.97, mille muutus võrreldes eelmise aastaga on 3.809%. Kulud amortisatsioonikulud on 140.15, mis on 0.082% muutus võrreldes eelmise aruandeperioodiga. Tegevuskulud on teatatud 681.97, mis näitab 3.809% muutust võrreldes eelmise aastaga. Müügi- ja turunduskulud on 0, mis on 0.000% muutus võrreldes eelmise aastaga. Hiljutistel numbritel põhinev EBITDA on 0, mis tähendab -0.492% kasvu võrreldes eelmise aastaga. Tegevustulu on 58.64, mis näitab -0.492% muutust võrreldes eelmise aastaga. Puhaskasumi muutus on -13.010%. Eelmise aasta puhaskasum oli 19.26.

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006
income-statement-row.row.total-revenue	2210.04	2189.6	2276.5	2645.7	2395.9	2450.9	2635.2	1860.4	1635	1210.9	992.4	855.9	756.4	658.9	483	314.9	277.6	197.3	128.5
income-statement-row.row.cost-of-revenue	1507.19	1516.2	1646.5	1864.2	1493	1373.4	1500.1	1040.5	853.2	636.9	542.4	446.1	387.5	348.6	259.7	158.6	157.2	106.2	64.3
income-statement-row.row.gross-profit	702.85	673.5	630	781.4	902.9	1077.5	1135.1	819.9	781.8	573.9	450.1	409.7	368.8	310.3	223.4	156.3	120.4	91.2	64.1
income-statement-row.row.gross-profit-ratio	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
income-statement-row.row.research-development	354.83	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-general-administrative	33.83	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	201.44	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	-4.03	-3.1	109	78.4	66.8	63.4	-0.9	9.1	98.7	41.8	40.2	49.4	39.9	35.8	27.6	24.2	21.1	7.9	7.2
income-statement-row.row.operating-expenses	694.12	682	657	645.1	730.5	787.5	698	481.2	500.1	356.5	316.6	219.4	214.7	188.5	147	91.6	79.1	55.9	48.5
income-statement-row.row.cost-and-expenses	2201.3	2198.1	2303.5	2509.3	2223.5	2160.8	2198.1	1521.7	1353.3	993.4	859	665.5	602.2	537	406.6	250.2	236.2	162	112.9
income-statement-row.row.interest-income	16	15.2	11.5	16.3	18.2	8.4	8.6	6.7	8.4	9.6	7.8	0	14.3	16.6	11	0.3	0.4	0	0
income-statement-row.row.interest-expense	58.04	60.5	70.4	58.2	50.8	23.1	25.6	24.5	26.3	19.7	17.8	-2.6	2.6	2.3	4.4	6.7	4.8	3.6	2.9
income-statement-row.row.selling-and-marketing-expenses	201.44	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-1.01	-0.1	-112.9	-102.9	1	4.5	29.1	41.5	53.6	9.8	217.7	68.3	71.1	62.7	45.6	30.1	24.9	13.4	14.4
income-statement-row.row.ebitda-ratio-caps	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	-4.03	-3.1	109	78.4	66.8	63.4	-0.9	9.1	98.7	41.8	40.2	49.4	39.9	35.8	27.6	24.2	21.1	7.9	7.2
income-statement-row.row.total-operating-expenses	-1.01	-0.1	-112.9	-102.9	1	4.5	29.1	41.5	53.6	9.8	217.7	68.3	71.1	62.7	45.6	30.1	24.9	13.4	14.4
income-statement-row.row.interest-expense	58.04	60.5	70.4	58.2	50.8	23.1	25.6	24.5	26.3	19.7	17.8	-2.6	2.6	2.3	4.4	6.7	4.8	3.6	2.9
income-statement-row.row.depreciation-and-amortization	85.14	151.7	140.2	124.1	169.5	142.9	76.6	68.9	53.9	48.3	41.7	22.5	16.6	19.6	14.6	5.6	5.2	5.1	2.3
income-statement-row.row.ebitda-caps	167.46	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	82.32	58.6	115.4	282.8	243.4	403	467.1	371.2	239	185.7	311.2	209.3	185.3	148.8	94.5	70.6	45.2	40.8	22.8
income-statement-row.row.income-before-tax	81.31	58.6	2.5	179.9	244.5	407.5	466.2	380.2	335.3	227.2	351.1	258.7	225.2	184.5	122	94.9	66.2	48.7	30.1
income-statement-row.row.income-tax-expense	4.7	4.9	4.1	-0.7	2	20.9	51.3	31.5	43.2	25.8	16.7	22.9	17.8	18.9	7.9	8.8	5.6	1.1	0
income-statement-row.row.net-income	36.99	19.3	-1.6	145.8	185.1	322.4	380.4	286.4	227.1	147.3	306.4	227	205.3	163.9	111.5	85.6	60.4	47.6	30.1